[UTDPLT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.64%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 304,264 308,401 232,052 338,672 290,372 439,002 390,626 -15.27%
PBT 118,447 133,387 104,185 98,220 103,325 135,385 140,396 -10.66%
Tax -26,465 -33,038 -27,029 -25,156 -30,572 -30,235 -30,810 -9.59%
NP 91,982 100,349 77,156 73,064 72,753 105,150 109,586 -10.97%
-
NP to SH 92,208 100,318 77,067 72,648 73,118 105,150 109,586 -10.82%
-
Tax Rate 22.34% 24.77% 25.94% 25.61% 29.59% 22.33% 21.95% -
Total Cost 212,282 208,052 154,896 265,608 217,619 333,852 281,040 -16.98%
-
Net Worth 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 9.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 260,167 - - - 249,761 - - -
Div Payout % 282.15% - - - 341.59% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 9.25%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 30.23% 32.54% 33.25% 21.57% 25.06% 23.95% 28.05% -
ROE 4.29% 4.73% 3.81% 3.52% 3.66% 5.29% 5.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.19 148.17 111.49 162.72 139.51 210.92 187.68 -15.27%
EPS 44.30 48.20 37.03 34.90 35.13 50.52 52.65 -10.82%
DPS 125.00 0.00 0.00 0.00 120.00 0.00 0.00 -
NAPS 10.33 10.19 9.71 9.93 9.59 9.55 9.04 9.25%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 73.09 74.09 55.75 81.36 69.76 105.46 93.84 -15.28%
EPS 22.15 24.10 18.51 17.45 17.57 25.26 26.33 -10.83%
DPS 62.50 0.00 0.00 0.00 60.00 0.00 0.00 -
NAPS 5.165 5.095 4.855 4.965 4.795 4.775 4.52 9.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 25.00 25.00 25.90 24.98 19.00 17.50 19.80 -
P/RPS 17.10 16.87 23.23 15.35 13.62 8.30 10.55 37.78%
P/EPS 56.43 51.87 69.95 71.57 54.08 34.64 37.61 30.89%
EY 1.77 1.93 1.43 1.40 1.85 2.89 2.66 -23.68%
DY 5.00 0.00 0.00 0.00 6.32 0.00 0.00 -
P/NAPS 2.42 2.45 2.67 2.52 1.98 1.83 2.19 6.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 14/05/12 20/02/12 21/11/11 22/08/11 -
Price 26.30 25.30 27.00 25.00 22.76 18.30 18.38 -
P/RPS 17.99 17.07 24.22 15.36 16.31 8.68 9.79 49.74%
P/EPS 59.37 52.49 72.92 71.62 64.79 36.22 34.91 42.24%
EY 1.68 1.91 1.37 1.40 1.54 2.76 2.86 -29.74%
DY 4.75 0.00 0.00 0.00 5.27 0.00 0.00 -
P/NAPS 2.55 2.48 2.78 2.52 2.37 1.92 2.03 16.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment